Flat
M1
2 beds
2 baths
Fully Managed High Yield Property, Manchester M1
North West, England · M1
View property listing
Initial Investment
£57,985First YearProfit From Rental Income
£12,987
↗ 22%After 5 Years
Change In Property Value
£48,929
↗ 26%After 5 Years
Return On Investment
107%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,656 | £13,861 | £14,207 | £14,563 | £14,999 | £71,286 |
| Total Expenses | £10,902 | £10,968 | £11,046 | £11,125 | £11,212 | £55,253 |
| Profit Before Tax | £2,754 | £2,892 | £3,161 | £3,437 | £3,788 | £16,033 |
| Profit After Tax | £2,231 | £2,343 | £2,561 | £2,784 | £3,068 | £12,987 |
| Change In Property Value | £5,699 | £5,869 | £11,083 | £12,756 | £13,521 | £48,929 |
| Net Return | £7,929 | £8,212 | £13,644 | £15,540 | £16,590 | £61,916 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change